Valuation PT Dafam Property Indonesia Tbk

Stocks

End-of-day quote INDONESIA S.E. 2026-09-16			5-day change	1st Jan Change
95.00 ^IDR	+14.46%		+13.10%	-3.06%

07-27	PT Dafam Property Indonesia Tbk Reports Earnings Results for the Half Year Ended June 30, 2026	CI
04-29	PT Dafam Property Indonesia Tbk Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	391,318	729,543	174,786	100,692	94,993	186,186
Change	-	86.43%	-76.04%	-42.39%	-5.66%	96%
Enterprise Value (EV) ¹	565,925	885,536	328,547	250,202	228,011	322,319
Change	-	56.48%	-62.9%	-23.85%	-8.87%	41.36%
P/E	-30.2x	-51.3x	-9.66x	-6.16x	-5.1x	-20.4x
PBR	4.67x	10.2x	3.18x	2.5x	4.3x	14.3x
PEG	-	-5.26x	-0.4x	0.64x	-0.4x	0.4x
Capitalization / Revenue	4.39x	8.62x	2.48x	1.45x	1.5x	3.08x
EV / Revenue	6.35x	10.5x	4.66x	3.61x	3.6x	5.34x
EV / EBITDA	41.3x	122x	55.8x	36.8x	40.4x	23.7x
EV / EBIT	150x	-363x	-86.9x	-106x	-67x	69.9x
EV / FCF	-62.4x	147x	49x	25.5x	9.54x	8.87x
FCF Yield	-1.6%	0.68%	2.04%	3.92%	10.5%	11.3%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-6.826	-7.492	-9.52	-8.6	-9.8	-4.8
Distribution rate	-	-	-	-	-	-
Net sales ¹	89,080	84,637	70,533	69,339	63,264	60,402
EBITDA ¹	13,700	7,260	5,889	6,796	5,640	13,575
EBIT ¹	3,764	-2,441	-3,779	-2,361	-3,404	4,613
Net income ¹	-12,967	-14,234	-18,087	-16,283	-18,558	-9,055
Net Debt ¹	174,607	155,993	153,760	149,510	133,019	136,134
Reference price ²	206.00	384.00	92.00	53.00	50.00	98.00
Nbr of stocks (in thousands)	1,899,600	1,899,853	1,899,853	1,899,853	1,899,853	1,899,853
Announcement Date	6/21/21	4/28/22	3/31/23	3/28/24	3/17/25	3/30/26

¹IDR in Million²IDR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PT DAFAM PROPERTY INDONESIA TBK	-	-	-	-	8.9M
SUN HUNG KAI PROPERTIES LIMITED	14.13x	4.58x	12.31x	3.58%	40.23B
MITSUBISHI ESTATE CO., LTD.	17.54x	3.91x	15.73x	1.4%	27.53B
EMAAR PROPERTIES	5.65x	0.73x	1.53x	8.8%	27.34B
CHINA RESOURCES LAND LIMITED	7.75x	1.41x	7.77x	4.57%	25.89B
MITSUI FUDOSAN CO., LTD.	13.6x	3.06x	14.65x	2.57%	25.53B
CK ASSET HOLDINGS LIMITED	10.3x	2.08x	8.84x	4.08%	20.7B
ALPHA DHABI HOLDING	8x	0.89x	3.23x	2.79%	20.46B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	12.92x	6.37x	16.74x	1.68%	18.84B
HONGKONG LAND HOLDINGS LIMITED	36.56x	13.51x	34x	3.25%	17.71B
Average	14.05x	4.06x	12.76x	3.64%	22.42B
Weighted average by Cap.	13.47x	3.78x	12.09x	3.74%